3423 Beacon Ave S Seattle, Washington
3 bed • 2 bath • 6 guests
Purchase Price
Est. $2,526/mo
$568,700
Zestimate
$71,777
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $339
- Occupancy
- 58%
$10k
$60k
$105k
$160k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$2,867
Profit
Revenue
$71,777
Operating Expenses
$30,548
Operating Income
$41,229
Mortgage & Taxes
$38,363
Profit (Cash Flow)
$2,867
$140,881
Cash Investment
Down Payment
$113,740
Renos & Furnishing
$10,080
Closing Costs
$17,061
Total
$140,881
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.03%
Cap Rate
7.24%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$26,991
Deductible property tax
$5,630
Estimated gross deduction
$162,217
Your income tax rate
Estimated tax savings
$48,665
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.
Property Overview
Loading...